SENSATIONAL FAMILY HOME WITH UNPARALLELED VIEWS

SENSATIONAL FAMILY HOME WITH UNPARALLELED VIEWS

Bali, Bali

$802k

Price

8.5%

ROI

4

Bedrooms

75%

Occupancy

5 Bathrooms
Ownership: leasehold
Land: 650 m²
Build: 342 m²
Est. Revenue: $100k/yr
Avg Nightly Rate: $367

Investment Analysis

Step in to the epitome of quality with this stunning 4 bedroom, family home, located in the beautiful village of Tumbak Buyuh, just a few minutes from the thriving area of Pererenan, Canggu.

Propertia
Bali / Tumbak Bayuh

SENSATIONAL FAMILY HOME WITH UNPARALLELED VIEWS

Inventory
4 Beds
Bathrooms
5 Baths
Built Area
342 m²
Land Plot
650 m²
Tenure
Lease 27yr
Yield Curve Status

Grade B investment — short-term rental yields 8.5% net return annually.

Go to Source via Propertia

The Investment

Brixfox Score58
GradeB
Brixfox Intelligence
58BStrong
Score Breakdown
ROI & Yield64%
Capital Growth61%
Risk Profile60%
Market Demand58%

The Brixfox Score is our proprietary AI-powered rating that evaluates rental ROI, capital appreciation potential, risk factors, and local market dynamics to give you a single investment quality metric.

Pro members get full score breakdown with AI recommendations
Average annual ROI over 5 years, combining both rental income and property value growth.
Total
+8.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
-0.0%
-$843 in 5yr (-0%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
8.5%
$5,716/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
14 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
11.7 yr
Rental only

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$367/night
50% ($184)Brixfox estimate($367/night)200% ($734)
Occupancy
75%
10%Brixfox estimate(75%)100%

Short-Term Rental

Yearly income
$68,587
Airbnb data$367/night · 75% occupancy
Rental income
$367/night · 75% occ.
$99,988
Running costs (20%)
Utilities, cleaning, maintenance
-$19,998
Income tax (10%)
Indonesian rental income tax
-$9,999
Property tax
Annual property tax
-$1,404
Net income
8.5% ROI
$68,587

Long-Term Rental

Yearly income
$44,017
50 comps
Rental income
$6,543/mo
$62,816
Agency fee (10%)
Finder's fee per tenant
-$6,282
Vacancy (~8%)
1.5mo gap per tenancy
-$4,832
Income tax (10%)
Indonesian rental income tax
-$6,282
Property tax
Annual property tax
-$1,404
Net income
5.5% ROI
$44,017

Short-term rental earns 1.6x more but requires active management.

Growth & Exit Strategy

How your investment grows over time

Leasehold with 27 years remaining.

$3.2M$2.4M$1.6M$803K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Purchase PriceIlliquid zoneUnsellableToday: $802KPeak Capital Value: Yr 2 ($815K)Paid back2x Return
Leasehold value decline
Resale value of your property as the lease shortens. Drops steeply in the final years.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
Paid back
Year 11: cumulative rental income has repaid the full purchase price.
Illiquid zone
Under 15 years remaining. Hard to sell — banks won't lend, fewer buyers, and steep discounts required.
Unsellable
Under 5 years remaining. Effectively worthless on the open market. No financing, no buyers.
Year 5
Capital Value
$802K
-0%
22 years remaining
Rental Income
+$364K
Total Position
$1.2M
+45%
7.8%/yr
Year 10
Capital Value
$654K
-19%
17 years remaining
Rental Income
+$786K
Total Position
$1.4M
+79%
6.0%/yr
Year 15
Capital Value
$399K
-50%
12 years remaining
Rental Income
+$1.3M
Total Position
$1.7M
+109%
5.0%/yr
Year 20
Capital Value
$170K
-79%
7 years remaining
Rental Income
+$1.8M
Total Position
$2.0M
+151%
4.7%/yr

Location

Bali

Tumbak Bayuh, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
8.5% annual return
Occupancy
Good
75% average occupancy
Nightly Rate
Strong
$367 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
650 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
27 years remaining on lease

Top Highlights

High rental yield at 8.5% — outperforms most Bali villas
Premium nightly rate of $367 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

55% occ.
6.2%
$4,152/mo
65% occ.
7.4%
$4,934/mo
75% occ.
8.5%
$5,716/mo
current
85% occ.
9.7%
$6,497/mo

Lease Timeline

27 years remaining
Safe Zone

Your lease is in the safe zone. The property is liquid on the resale market and maintains strong valuation.

ℹ️

Financing note: Banks generally do not finance leasehold properties, regardless of the remaining duration. Buyers must purchase with cash or alternative financing.

25+ yr: Safe
15-25yr: Caution
<15yr: Illiquid

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Includes 10% Indonesian rental tax (PPh) and annual property tax (PBB). Market factors in Bali may impact actual yields.